Close

Form 8-K BERKSHIRE HILLS BANCORP For: Jul 22

July 23, 2015 5:14 PM EDT

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

 

PURSUANT TO SECTION 13 OR 15(D) OF

THE SECURITIES EXCHANGE ACT OF 1934

 

Date of Report (Date of earliest event reported): July 22, 2015

 

BERKSHIRE HILLS BANCORP, INC.

(Exact Name of Registrant as Specified in its Charter)

 

Delaware

 

001-15781

 

04-3510455

(State or Other Jurisdiction)
of Incorporation)

 

(Commission File No.)

 

(I.R.S. Employer
Identification No.)

 

24 North Street, Pittsfield, Massachusetts

 

01201

(Address of Principal Executive Offices)

 

(Zip Code)

 

Registrant’s telephone number, including area code:        (413) 443-5601

 

Not Applicable

(Former Name or Former Address, if Changed Since Last Report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

o                        Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o                        Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o                        Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o                        Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 



 

Item 2.02                                           Results of Operations and Financial Condition

 

On July 22, 2015, Berkshire Hills Bancorp, Inc. (the “Company”), the holding company for Berkshire Bank (the “Bank”), announced its financial results for the quarter ended June 30, 2015.  The news release containing the financial results is included as Exhibit 99.1 and shall not be deemed “filed” for any purpose.

 

The Company conducted a conference call/webcast on July 23, 2015 to discuss the financial results for the quarter. A telephone replay of the call will be available through Friday, July 31, 2015. The webcast and a copy of management’s script will be available on the Company’s website for an extended period of time.

 

Item 8.01                                           Other Events

 

On July 23, 2015, Firestone Financial Corp. (“Firestone”) received shareholder approval to merge Firestone with and into a subsidiary of the Bank. Accordingly, all regulatory and shareholder approvals have been obtained to complete the acquisition of Firestone as a subsidiary of the Bank. The merger is anticipated to close on or about August 7, 2015.

 

Item 9.01                                           Financial Statements and Exhibits

 

(a)          Financial Statements of Businesses Acquired.  Not applicable.

 

(b)          Pro Forma Financial Information.  Not applicable.

 

(c)           Shell Company Transactions.  Not applicable.

 

(d)          Exhibits.

 

Exhibit No.

 

Description

 

 

 

99.1

 

News Release dated July 22, 2015

 

2



 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, hereunto duly authorized.

 

 

 

Berkshire Hills Bancorp, Inc.

 

 

 

 

DATE: July 23, 2015

By:

/s/ Michael P. Daly

 

 

Michael P. Daly

 

 

President and Chief Executive Officer

 

3


Exhibit 99.1

 

 

Berkshire Hills Reports 16% Increase in Second Quarter Core EPS; Dividend Declared

 

PITTSFIELD, MA, July 22, 2015 — Berkshire Hills Bancorp, Inc. (NYSE: BHLB) reported $0.51 in core earnings per share in the second quarter of 2015, which was a 16% increase over second quarter results in the prior year.  Profit growth reflects positive operating leverage from ongoing business development.  Second quarter core EPS also increased at an 8% annualized rate compared to the prior quarter.  GAAP EPS totaled $0.35 in the most recent quarter and reflected net non-core charges primarily related to the Hampden Bancorp acquisition, which was completed on April 17.

 

SECOND QUARTER FINANCIAL HIGHLIGHTS (comparisons are to prior quarter unless otherwise stated):

 

·              8% annualized increase in core earnings per share

·              13% increase in commercial loans (8% annualized organic)

·              13% increase in deposits (10% annualized organic)

·              14% increase in fee income

·              61.5% efficiency ratio

·              0.05% improvement in core ROA to 0.81% (0.56% GAAP ROA)

·              0.27% non-performing assets/assets

·              0.27% net loan charge-offs/average loans

 

CEO Michael Daly stated, “We had a good second quarter in organic business development across our regions and business lines.  Commercial loan activity remained strong and deposits grew nicely after the slower winter quarter.  Loan and deposit fee income also advanced and mortgage banking revenues remained elevated.”

 

“I’m proud of our recent achievements in building Berkshire’s franchise.  The acquisition of Hampden Bancorp was completed in April and was followed by a seamless systems conversion in June.  We announced an agreement to acquire Firestone Financial, a commercial specialty lender in Eastern Massachusetts, and have moved expeditiously towards our goal of completing this attractive acquisition in August.”

 

Mr. Daly concluded, “The benefit of our positive operating leverage was demonstrated by improvement in our profitability and efficiency metrics in the second quarter.  Our net interest margin continued to improve and is expected to benefit from the planned

 

BHLB — Berkshire Hills Bancorp

www.berkshirebank.com

 

1



 

Firestone acquisition in the third quarter.  In addition to improving bottom line results, we introduced Apple Pay convenience to our customers, and our employees participated in the biggest Week of Community Service in our Company’s history.   We continue to benefit from heightened recognition in our markets as a preferred partner, combining local focus with strong regional resources.”

 

DIVIDEND DECLARED

 

The Board of Directors voted to declare a cash dividend of $0.19 per share to shareholders of record at the close of business on August 6, 2015, payable on August 20, 2015.  This dividend equates to a 2.7% annualized yield based on the $27.92 average closing price of Berkshire’s common stock during the second quarter.

 

FINANCIAL CONDITION

 

Total assets increased by $948 million, or 14%, to $7.5 billion in the second quarter.  This includes approximately $700 million added by the Hampden acquisition, which resulted in increases in most categories of assets and liabilities.  Capital ratios improved and were enhanced by the equity issued for this acquisition.  Liquidity ratios improved due to the strong deposit growth during the quarter.

 

Total commercial loans increased at an 8% organic annualized rate in the second quarter.  This growth reflected ongoing strong originations offset in part by targeted reductions in lower margin accounts.  Total loans grew at a 5% annualized organic rate including mortgage growth less the impact of an ongoing repositioning of the auto loan portfolio.

 

Asset quality metrics remained favorable.  Annualized net loan charge-offs measured 0.27% of average loans for the quarter.   Quarter-end non-performing assets decreased to 0.27% of total assets and accruing delinquent loans decreased to 0.41% of total loans.  The loan loss allowance measured 0.70% of total loans.  Pursuant to accounting principles, no loan loss allowance was required for the $493 million in acquired Hampden loans, which were 9% of midyear loans.

 

Annualized organic deposit growth measured 10% in the second quarter, rebounding from slower growth in the winter quarter.  This growth included targeted promotions of money market and time deposits, along with higher brokered balances.  The ratio of loans/deposits was 99% at midyear, compared to 101% at the start of the year.  Total borrowings increased due to acquired Hampden borrowings, as well as approximately $100 million in additional borrowings which were subsequently repaid from excess cash on July 1, 2015.

 

Midyear tangible book value per share stood at $17.16, and was little changed from $17.19 at the start of the year despite the goodwill recorded for Hampden.  Total book value per share measured $28.02 at midyear. The $9 million accumulated other comprehensive income outstanding at the beginning of the quarter was eliminated due to lower bond prices following the recent rise in long term interest rates.  This noncash

 

2



 

unrealized change reduced book value per share by approximately $0.32 but had no impact on the Company’s regulatory capital.  The Company issued approximately 4.2 million net shares for the Hampden acquisition.

 

RESULTS OF OPERATIONS

 

Most categories of revenue and expense increased in the most recent quarter including the impact of the added operations of Hampden Bancorp as of April 17.  Compared to the prior quarter, total core revenue increased by 16% and total core non-interest expense increased by 11%.  The Hampden acquisition was not estimated to be accretive to core EPS until after most planned cost saves are achieved in the second half of the year.  Including the benefit of the Hampden merger, profitability metrics improved, and Berkshire’s core ROA and core ROE increased compared to the prior quarter and to the second quarter of 2014.  The core return on tangible equity increased to 12.3%.  The second quarter efficiency ratio was 61.5% which was also an improvement over the prior quarter and year over year.  The Company recorded $0.16 per share in net non-core charges in the most recent quarter; these charges were primarily related to Hampden merger costs.  GAAP EPS totaled $0.35 per share including the impact of these charges, and the GAAP ROE was 5.1%.

 

Net interest income increased by $7.1 million, or 16%, compared to the prior quarter.  The net interest margin improved to 3.30% from 3.18% for these periods.  Net interest income included $2.2 million in purchased loan accretion primarily from recoveries on the collection of credit impaired loans in prior bank acquisitions.  Excluding purchased loan accretion, the margin improved to 3.16% in the most recent quarter compared to 3.15% in the prior quarter, including the benefit of higher loan yields and lower deposit costs.

 

Fee income increased quarter over quarter by $1.9 million, or 14%.  Fee income included strong organic growth in loan related fees, including revenues on interest rate swaps and seasoned loan sale gains.  Mortgage banking revenues remained elevated due to improved market conditions this year and deposit related fees increased from the slower winter quarter.  Non-core securities gains totaled $2.4 million primarily due to the income recognized on Hampden shares previously owned by Berkshire.

 

The loan loss provision totaled $4.2 million compared to $3.9 million in the prior quarter and exceeded net charge-offs in each of these quarters.   Core non-interest expense totaled $45.3 million.  At 2.52% of average assets, this ratio was little changed from the prior quarter.  Core non-interest expense growth of $4.6 million included Hampden operating costs, along with higher costs related to the increase in impaired loan recoveries and loan related revenue.  Expense growth also included additional investment in developing fee business lines to support future revenue growth.  GAAP non-interest expense totaled $54.0 million in the second quarter compared to $45.1 million in the prior quarter, including $8.7 million and $4.4 million in non-core expenses in the two periods, respectively.  Total full time equivalent staff increased by 6% to 1,153 including the Hampden team.  With its combined strategies of revenue growth and expense

 

3



 

management, Berkshire operated with an improved efficiency ratio measuring 61.5% in the most recent quarter.  The Company had 93 ongoing branches as of midyear and in 2015 has consolidated seven branches and entered an agreement to sell its Tennessee branch in the second half of the year.

 

Berkshire’s income tax rate on core income was 17% in the most recent quarter, compared to 8% in the prior quarter.  This includes the impact of the higher income from the Hampden operations, and the lower proportional benefit of tax-advantaged investments.  Berkshire’s tax rate on GAAP income was 10% in the most recent quarter and reflected the tax benefit related to non-core Hampden merger related charges.

 

CONFERENCE CALL

 

Berkshire will conduct a conference call/webcast at 10:00 a.m. eastern time on Thursday, July 23, 2015 to discuss the results for the quarter and provide guidance about expected future results. Participants should dial-in to the call 10-15 minutes before it begins. Information about the conference call follows:

 

Live Dial-in:

888-317-6003; access number: 6453365

Webcast:

ir.berkshirebank.com

Replay:

877-344-7529; access number: 10068292

 

A telephone replay of the call will be available through Friday, July 31, 2015. The webcast will be available on Berkshire’s website for an extended period of time.

 

BACKGROUND

 

Berkshire Hills Bancorp is the parent of Berkshire Bank — America’s Most Exciting Bank®. Berkshire has $7.5 billion in assets and 93 ongoing full-service branch offices in Massachusetts, New York, Connecticut, and Vermont providing personal and business banking, insurance, and wealth management services.  Berkshire has a pending agreement to acquire Firestone Financial Corp., a commercial specialty finance company with $190 million in assets, located in Needham, Massachusetts.

 

FORWARD LOOKING STATEMENTS

 

This document contains forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995. There are several factors that could cause actual results to differ significantly from expectations described in the forward-looking statements. For a discussion of such factors, please see Berkshire’s most recent reports on Forms 10-K and 10-Q filed with the Securities and Exchange Commission and available on the SEC’s website at www.sec.gov. Berkshire does not undertake any obligation to update forward-looking statements.

 

4



 

ADDITIONAL INFORMATION FOR STOCKHOLDERS

 

In connection with the proposed merger with Firestone Financial Corp., Berkshire has filed with the Securities and Exchange Commission (“SEC”) a Registration Statement on Form S-4 that includes a Proxy Statement of Firestone and a Prospectus of Berkshire, as well as other relevant documents concerning the proposed merger. Investors and stockholders are urged to read the Registration Statement and the Proxy Statement/Prospectus regarding the proposed merger and any other relevant documents filed with the SEC, as well as any amendments or supplements to those documents, because they will contain important information. A free copy of the Registration Statement and Proxy Statement/Prospectus, as well as other filings containing information about Berkshire and Firestone, when they become available, may be obtained at the SEC’s Internet site (www.sec.gov). Copies of the Registration Statement and Proxy Statement/Prospectus and the filings that will be incorporated by reference therein may also be obtained, free of charge, from Berkshire’s website at ir.berkshirebank.com or by contacting Berkshire Investor Relations at 413-236-3149.

 

PARTICIPANTS IN SOLICITATION

 

Berkshire and Firestone and certain of their respective directors and executive officers may be deemed to be participants in the solicitation of proxies from the stockholders of Firestone in connection with the proposed merger. Information about the directors and executive officers of Berkshire is set forth in the proxy statement for Berkshire’s 2015 annual meeting of stockholders, as filed with the SEC on the Schedule 14A on April 1, 2015; in the Form 8-K filed April 28, 2015, and in the Form 8-K filed on May 7, 2015. Information about the directors and executive officers of Firestone is set forth in the Proxy Statement/Prospectus filed with the SEC by Berkshire on Form S-4/A on June 29, 2015.  Additional information regarding the interests of those participants and other persons who may be deemed participants in the transaction and a description of their direct and indirect interests, by security holdings or otherwise, may be obtained by reading other relevant documents regarding the proposed merger filed with the SEC, as they become available. Free copies of these documents may be obtained as described in the preceding paragraph.

 

NON-GAAP FINANCIAL MEASURES

 

This document contains certain non-GAAP financial measures in addition to results presented in accordance with Generally Accepted Accounting Principles (“GAAP”).  These non-GAAP measures provide supplemental perspectives on operating results, performance trends, and financial condition.  They are not a substitute for GAAP measures; they should be read and used in conjunction with the Company’s GAAP financial information.  A reconciliation of non-GAAP financial measures to GAAP measures is included in the accompanying financial tables.  In all cases, it should be understood that non-GAAP per share measures do not depict amounts that accrue directly to the benefit of shareholders.  The Company utilizes the non-GAAP measure of core earnings in evaluating operating trends, including components for core revenue and

 

5



 

expense.  These measures exclude amounts which the Company views as unrelated to its normalized operations, including securities gains/losses, losses recorded for hedge terminations, merger costs, restructuring costs, systems conversion costs, and out-of-period adjustments.  Non-core adjustments are presented net of an adjustment for income tax expense.  This adjustment is determined as the difference between the GAAP tax rate and the effective tax rate applicable to core income.  The efficiency ratio is adjusted for non-core revenue and expense items and for tax preference items.  The Company also calculates measures related to tangible equity, which adjust equity (and assets where applicable) to exclude intangible assets due to the importance of these measures to the investment community.  Charges related to merger and acquisition activity consist primarily of severance/benefit related expenses, contract termination costs, and professional fees.  Systems conversion costs relate primarily to the Company’s core systems conversion and related systems conversions costs.   Restructuring costs primarily consist of costs and losses associated with the disposition of assets.   In the most recent quarter, the Company reported organic growth of loans and deposits, which excluded the balances of accounts acquired in the Hampden acquisition.

 

CONTACTS

 

Investor Relations Contact

Allison O’Rourke; Senior Vice President, Investor Relations Officer; 413-236-3149

 

Media Contact

Elizabeth Mach; Vice President, Marketing Officer; 413-445-8390

 

6



 

BERKSHIRE HILLS BANCORP, INC.

CONSOLIDATED BALANCE SHEETS - UNAUDITED - (F-1)

 

 

 

June 30,

 

March 31,

 

December 31,

 

(In thousands)

 

2015

 

2015

 

2014

 

Assets

 

 

 

 

 

 

 

Cash and due from banks

 

$

177,858

 

$

43,089

 

$

54,179

 

Short-term investments

 

27,660

 

19,125

 

17,575

 

Total cash and short-term investments

 

205,518

 

62,214

 

71,754

 

 

 

 

 

 

 

 

 

Trading security

 

14,378

 

14,970

 

14,909

 

Securities available for sale, at fair value

 

1,204,756

 

1,099,656

 

1,091,818

 

Securities held to maturity, at amortized cost

 

86,994

 

42,818

 

43,347

 

Federal Home Loan Bank stock and other restricted securities

 

73,212

 

58,734

 

55,720

 

Total securities

 

1,379,340

 

1,216,178

 

1,205,794

 

 

 

 

 

 

 

 

 

Loans held for sale, at fair value

 

48,514

 

29,305

 

19,493

 

 

 

 

 

 

 

 

 

Residential mortgages

 

1,637,356

 

1,473,239

 

1,496,204

 

Commercial real estate

 

1,907,237

 

1,672,099

 

1,611,567

 

Commercial and industrial loans

 

921,190

 

826,815

 

804,366

 

Consumer loans

 

818,831

 

756,510

 

768,463

 

Total loans

 

5,284,614

 

4,728,663

 

4,680,600

 

Less: Allowance for loan losses

 

(37,197

)

(36,286

)

(35,662

)

Net loans

 

5,247,417

 

4,692,377

 

4,644,938

 

 

 

 

 

 

 

 

 

Premises and equipment, net

 

87,519

 

85,053

 

87,279

 

Other real estate owned

 

674

 

1,444

 

2,049

 

Goodwill

 

308,043

 

264,742

 

264,742

 

Other intangible assets

 

12,473

 

10,627

 

11,528

 

Cash surrender value of bank-owned life insurance

 

123,536

 

105,302

 

104,588

 

Deferred tax asset, net

 

39,565

 

26,828

 

28,776

 

Other assets

 

66,148

 

77,169

 

61,090

 

Total assets (1)

 

$

7,518,747

 

$

6,571,239

 

$

6,502,031

 

 

 

 

 

 

 

 

 

Liabilities and stockholders’ equity

 

 

 

 

 

 

 

Demand deposits

 

$

1,012,003

 

$

892,225

 

$

869,302

 

NOW deposits

 

458,570

 

436,458

 

426,108

 

Money market deposits

 

1,477,770

 

1,372,924

 

1,407,179

 

Savings deposits

 

621,909

 

512,607

 

496,344

 

Time deposits

 

1,751,924

 

1,505,469

 

1,455,746

 

Total deposits

 

5,322,176

 

4,719,683

 

4,654,679

 

 

 

 

 

 

 

 

 

Senior borrowings

 

1,176,484

 

956,118

 

962,576

 

Subordinated borrowings

 

89,782

 

89,765

 

89,747

 

Total borrowings

 

1,266,266

 

1,045,883

 

1,052,323

 

 

 

 

 

 

 

 

 

Other liabilities

 

103,154

 

89,443

 

85,742

 

Total liabilities

 

6,691,596

 

5,855,009

 

5,792,744

 

 

 

 

 

 

 

 

 

Total stockholders’ equity

 

827,151

 

716,230

 

709,287

 

Total liabilities and stockholders’ equity

 

$

7,518,747

 

$

6,571,239

 

$

6,502,031

 

 

 

 

 

 

 

 

 

Net shares outstanding

 

29,521

 

25,253

 

25,183

 

 


(1) The Company acquired Hampden Bancorp, Inc. (“Hampden”) on April 17, 2015 with total assets of $0.7 billion.

 

F-1



 

BERKSHIRE HILLS BANCORP, INC.

CONSOLIDATED LOAN & DEPOSIT ANALYSIS - UNAUDITED - (F-2)

 

LOAN ANALYSIS

 

 

 

 

 

 

 

 

 

 

 

Organic Annualized Growth %

 

(in millions)

 

June 30,
2015
Balance

 

Acquired
Hampden
Balance

 

March 31,
2015
Balance

 

Dec. 31,
2014
Balance

 

Quarter ended
June 30, 2015

 

Year to date

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total residential mortgages

 

$

1,638

 

$

130

 

$

1,473

 

$

1,496

 

10

%

2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

1,907

 

240

 

1,672

 

1,612

 

(1

)

7

 

Commercial and industrial loans

 

921

 

41

 

827

 

804

 

26

 

19

 

Total commercial loans

 

2,828

 

281

 

2,499

 

2,416

 

8

 

11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity

 

351

 

35

 

318

 

319

 

(1

)

(1

)

Auto and other

 

468

 

47

 

439

 

450

 

(17

)

(13

)

Total consumer loans

 

819

 

82

 

757

 

769

 

(10

)

(8

)

Total loans

 

$

5,285

 

$

493

 

$

4,729

 

$

4,681

 

5

%

5

%

 

DEPOSIT ANALYSIS

 

 

 

 

 

 

 

 

 

 

 

Organic Annualized Growth %

 

(in millions)

 

June 30,
2015
Balance

 

Acquired
Hampden
Balance

 

March 31,
2015
Balance

 

Dec. 31,
2014
Balance

 

Quarter ended
June 30, 2015

 

Year to date

 

Demand

 

$

1,012

 

$

97

 

$

892

 

$

869

 

10

%

11

%

NOW

 

458

 

51

 

436

 

426

 

(27

)

(9

)

Money market

 

1,478

 

62

 

1,373

 

1,407

 

13

 

1

 

Savings

 

622

 

120

 

513

 

497

 

(8

)

2

 

Total non-maturity deposits

 

3,570

 

330

 

3,214

 

3,199

 

3

 

3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total time deposits

 

1,752

 

154

 

1,506

 

1,456

 

24

 

20

 

Total deposits

 

$

5,322

 

$

484

 

$

4,720

 

$

4,655

 

10

%

8

%

 

F-2



 

BERKSHIRE HILLS BANCORP, INC.

CONSOLIDATED STATEMENTS OF INCOME - UNAUDITED - (F-3)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June, 30

 

June 30,

 

(In thousands, except per share data)

 

2015

 

2014

 

2015

 

2014

 

Interest and dividend income

 

 

 

 

 

 

 

 

 

Loans

 

$

51,504

 

$

42,309

 

$

95,949

 

$

84,803

 

Securities and other

 

8,899

 

8,866

 

17,205

 

16,167

 

Total interest and dividend income

 

60,403

 

51,175

 

113,154

 

100,970

 

Interest expense

 

 

 

 

 

 

 

 

 

Deposits

 

5,292

 

4,478

 

10,241

 

9,199

 

Borrowings

 

2,474

 

2,368

 

4,783

 

4,676

 

Total interest expense

 

7,766

 

6,846

 

15,024

 

13,875

 

Net interest income

 

52,637

 

44,329

 

98,130

 

87,095

 

Non-interest income

 

 

 

 

 

 

 

 

 

Loan related income

 

2,783

 

1,846

 

4,066

 

3,094

 

Mortgage banking income

 

1,546

 

691

 

2,799

 

1,063

 

Deposit related fees

 

6,442

 

6,610

 

12,119

 

12,049

 

Insurance commissions and fees

 

2,486

 

2,460

 

5,453

 

5,509

 

Wealth management fees

 

2,397

 

2,294

 

5,000

 

4,843

 

Total fee income

 

15,654

 

13,901

 

29,437

 

26,558

 

Other

 

(1,258

)

402

 

(2,513

)

926

 

Securities gains, net

 

2,384

 

203

 

2,418

 

237

 

Loss on termination of hedges

 

 

 

 

(8,792

)

Total non-interest income

 

16,780

 

14,506

 

29,342

 

18,929

 

Total net revenue

 

69,417

 

58,835

 

127,472

 

106,024

 

Provision for loan losses

 

4,204

 

3,989

 

8,055

 

7,385

 

Non-interest expense

 

 

 

 

 

 

 

 

 

Compensation and benefits

 

24,503

 

20,279

 

46,314

 

40,138

 

Occupancy and equipment

 

7,243

 

6,656

 

14,351

 

13,470

 

Technology and communications

 

4,090

 

3,800

 

7,683

 

7,578

 

Marketing and promotion

 

800

 

621

 

1,513

 

1,142

 

Professional services

 

1,375

 

1,024

 

2,647

 

2,176

 

FDIC premiums and assessments

 

1,143

 

1,029

 

2,272

 

2,038

 

Other real estate owned and foreclosures

 

251

 

33

 

502

 

556

 

Amortization of intangible assets

 

934

 

1,274

 

1,835

 

2,580

 

Merger, restructuring and conversion expense (1)

 

8,711

 

190

 

13,132

 

6,491

 

Other

 

4,975

 

4,357

 

8,924

 

8,454

 

Total non-interest expense

 

54,025

 

39,263

 

99,173

 

84,623

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

11,188

 

15,583

 

20,244

 

14,016

 

Income tax expense

 

1,144

 

4,119

 

1,441

 

3,658

 

Net income

 

$

10,044

 

$

11,464

 

$

18,803

 

$

10,358

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

Basic

 

$

0.35

 

$

0.46

 

$

0.71

 

$

0.42

 

Diluted

 

$

0.35

 

$

0.46

 

$

0.70

 

$

0.42

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

28,301

 

24,715

 

26,557

 

24,707

 

Diluted

 

28,461

 

24,809

 

26,713

 

24,821

 

 


(1)         Merger, restructuring and conversion expenses include Hampden acquisition and branch acquisition related expenses and restructuring expenses.

 

F-3



 

BERKSHIRE HILLS BANCORP, INC.

CONSOLIDATED STATEMENTS OF INCOME - UNAUDITED - (F-4)

 

 

 

Quarters Ended

 

 

 

June 30,

 

March 31,

 

Dec. 31,

 

Sept. 30,

 

June 30,

 

(In thousands, except per share data)

 

2015

 

2015

 

2014

 

2014

 

2014

 

Interest and dividend income

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

51,504

 

$

44,445

 

$

45,706

 

$

43,958

 

$

42,309

 

Securities and other

 

8,899

 

8,306

 

8,310

 

8,098

 

8,866

 

Total interest and dividend income

 

60,403

 

52,751

 

54,016

 

52,056

 

51,175

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

5,292

 

4,949

 

5,109

 

4,877

 

4,478

 

Borrowings

 

2,474

 

2,309

 

2,260

 

2,230

 

2,368

 

Total interest expense

 

7,766

 

7,258

 

7,369

 

7,107

 

6,846

 

Net interest income

 

52,637

 

45,493

 

46,647

 

44,949

 

44,329

 

Non-interest income

 

 

 

 

 

 

 

 

 

 

 

Loan related income

 

2,783

 

1,283

 

1,763

 

1,471

 

1,846

 

Mortgage banking income

 

1,546

 

1,253

 

504

 

994

 

691

 

Deposit related fees

 

6,442

 

5,677

 

6,137

 

6,449

 

6,610

 

Insurance commissions and fees

 

2,486

 

2,967

 

2,223

 

2,632

 

2,460

 

Wealth management fees

 

2,397

 

2,603

 

2,373

 

2,330

 

2,294

 

Total fee income

 

15,654

 

13,783

 

13,000

 

13,876

 

13,901

 

Other

 

(1,258

)

(1,255

)

1,200

 

520

 

402

 

Securities gains, net

 

2,384

 

34

 

 

245

 

203

 

Loss on termination of hedges

 

 

 

 

 

 

Total non-interest income

 

16,780

 

12,562

 

14,200

 

14,641

 

14,506

 

Total net revenue

 

69,417

 

58,055

 

60,847

 

59,590

 

58,835

 

Provision for loan losses

 

4,204

 

3,851

 

3,898

 

3,685

 

3,989

 

Non-interest expense

 

 

 

 

 

 

 

 

 

 

 

Compensation and benefits

 

24,503

 

21,811

 

20,965

 

20,665

 

20,279

 

Occupancy and equipment

 

7,243

 

7,108

 

6,655

 

6,780

 

6,656

 

Technology and communications

 

4,090

 

3,593

 

3,702

 

3,484

 

3,800

 

Marketing and promotion

 

800

 

713

 

771

 

659

 

621

 

Professional services

 

1,375

 

1,272

 

1,205

 

830

 

1,024

 

FDIC premiums and assessments

 

1,143

 

1,129

 

1,083

 

1,163

 

1,029

 

Other real estate owned and foreclosures

 

251

 

251

 

232

 

13

 

33

 

Amortization of intangible assets

 

934

 

901

 

996

 

1,236

 

1,274

 

Merger, restructuring and conversion expense (1)

 

8,711

 

4,421

 

1,762

 

238

 

190

 

Other

 

4,975

 

3,949

 

4,305

 

4,619

 

4,357

 

Total non-interest expense

 

54,025

 

45,148

 

41,676

 

39,687

 

39,263

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

11,188

 

9,056

 

15,273

 

16,218

 

15,583

 

Income tax expense

 

1,144

 

297

 

3,875

 

4,230

 

4,119

 

Net income

 

$

10,044

 

$

8,759

 

$

11,398

 

$

11,988

 

$

11,464

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.35

 

$

0.35

 

$

0.46

 

$

0.48

 

$

0.46

 

Diluted

 

$

0.35

 

$

0.35

 

$

0.46

 

$

0.48

 

$

0.46

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

28,301

 

24,803

 

24,758

 

24,747

 

24,715

 

Diluted

 

28,461

 

24,955

 

24,912

 

24,861

 

24,809

 

 


(1) See note on Page F-3

 

F-4



 

BERKSHIRE HILLS BANCORP, INC.

ASSET QUALITY ANALYSIS - UNAUDITED - (F-5)

 

 

 

At or for the Quarters Ended

 

 

 

June 30,

 

March 31,

 

Dec. 31,

 

Sept. 30,

 

June 30,

 

(in thousands)

 

2015

 

2015

 

2014

 

2014

 

2014

 

NON-PERFORMING ASSETS

 

 

 

 

 

 

 

 

 

 

 

Non-accruing loans:

 

 

 

 

 

 

 

 

 

 

 

Residential mortgages

 

$

4,234

 

$

4,153

 

$

3,908

 

$

4,810

 

$

5,295

 

Commercial real estate

 

9,733

 

13,516

 

12,878

 

12,192

 

12,583

 

Commercial and industrial loans

 

3,031

 

1,308

 

1,705

 

2,225

 

4,821

 

Consumer loans

 

2,991

 

3,032

 

3,214

 

3,660

 

3,359

 

Total non-accruing loans

 

19,989

 

22,009

 

21,705

 

22,887

 

26,058

 

Other real estate owned

 

674

 

1,444

 

2,049

 

4,854

 

2,445

 

Total non-performing assets

 

$

20,663

 

$

23,453

 

$

23,754

 

$

27,741

 

$

28,503

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-accruing loans/total loans

 

0.38

%

0.47

%

0.46

%

0.50

%

0.59

%

Total non-performing assets/total assets

 

0.27

%

0.36

%

0.37

%

0.44

%

0.45

%

 

 

 

 

 

 

 

 

 

 

 

 

PROVISION AND ALLOWANCE FOR LOAN LOSSES

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

36,286

 

$

35,662

 

$

34,966

 

$

34,353

 

$

33,602

 

Charged-off loans

 

(4,176

)

(3,432

)

(3,660

)

(3,360

)

(3,516

)

Recoveries on charged-off loans

 

883

 

205

 

458

 

288

 

278

 

Net loans charged-off

 

(3,293

)

(3,227

)

(3,202

)

(3,072

)

(3,238

)

Provision for loan losses

 

4,204

 

3,851

 

3,898

 

3,685

 

3,989

 

Balance at end of period

 

$

37,197

 

$

36,286

 

$

35,662

 

$

34,966

 

$

34,353

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses/total loans

 

0.70

%

0.77

%

0.76

%

0.77

%

0.77

%

Allowance for loan losses/non-accruing loans

 

186

%

165

%

164

%

153

%

132

%

 

 

 

 

 

 

 

 

 

 

 

 

NET LOAN CHARGE-OFFS

 

 

 

 

 

 

 

 

 

 

 

Residential mortgages

 

$

(367

)

$

(299

)

$

(181

)

$

(394

)

$

(602

)

Commercial real estate

 

(2,461

)

(2,007

)

(1,810

)

(1,470

)

(1,028

)

Commercial and industrial loans

 

(124

)

(375

)

(540

)

(687

)

(1,341

)

Home equity

 

(174

)

(202

)

(240

)

(193

)

(51

)

Auto and other consumer

 

(167

)

(344

)

(431

)

(328

)

(216

)

Total, net

 

$

(3,293

)

$

(3,227

)

$

(3,202

)

$

(3,072

)

$

(3,238

)

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs (QTD annualized)/average loans

 

0.27

%

0.28

%

0.29

%

0.28

%

0.31

%

Net charge-offs (YTD annualized)/average loans

 

0.26

%

0.28

%

0.29

%

0.29

%

0.30

%

 

 

 

 

 

 

 

 

 

 

 

 

DELINQUENT AND NON-ACCRUING LOANS/TOTAL LOANS

 

 

 

 

 

 

 

 

 

 

 

30-89 Days delinquent

 

0.29

%

0.28

%

0.42

%

0.32

%

0.34

%

90+ Days delinquent and still accruing

 

0.12

%

0.15

%

0.10

%

0.12

%

0.21

%

Total accruing delinquent loans

 

0.41

%

0.43

%

0.52

%

0.44

%

0.55

%

Non-accruing loans

 

0.38

%

0.47

%

0.46

%

0.50

%

0.59

%

Total delinquent and non-accruing loans

 

0.79

%

0.90

%

0.98

%

0.94

%

1.14

%

 

F-5



 

BERKSHIRE HILLS BANCORP, INC.

SELECTED FINANCIAL HIGHLIGHTS - UNAUDITED - (F-6)

 

 

 

At or for the Quarters Ended (1)

 

 

 

June 30,

 

March 31,

 

Dec. 31,

 

Sept. 30,

 

June 30,

 

 

 

2015

 

2015

 

2014

 

2014

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

PER SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

Core earnings, diluted

 

$

0.51

 

$

0.50

 

$

0.48

 

$

0.46

 

$

0.44

 

Net earnings, diluted

 

0.35

 

0.35

 

0.46

 

0.48

 

0.46

 

Tangible book value

 

17.16

 

17.46

 

17.19

 

16.67

 

16.40

 

Total book value

 

28.02

 

28.36

 

28.17

 

27.69

 

27.49

 

Market price at period end

 

28.48

 

27.70

 

26.66

 

23.49

 

23.22

 

Dividends

 

0.19

 

0.19

 

0.18

 

0.18

 

0.18

 

 

 

 

 

 

 

 

 

 

 

 

 

PERFORMANCE RATIOS (2)

 

 

 

 

 

 

 

 

 

 

 

Core return on assets

 

0.81

%

0.76

%

0.75

%

0.73

%

0.71

%

Return on assets

 

0.56

 

0.54

 

0.71

 

0.77

 

0.75

 

Core return on equity

 

7.32

 

7.06

 

6.89

 

6.59

 

6.32

 

Core return on tangible equity

 

12.30

 

12.14

 

11.96

 

11.76

 

11.34

 

Return on equity

 

5.05

 

5.00

 

6.52

 

6.95

 

6.64

 

Net interest margin, fully taxable equivalent

 

3.30

 

3.18

 

3.23

 

3.20

 

3.26

 

Fee income/Net interest and fee income

 

22.92

 

23.25

 

21.79

 

23.59

 

23.87

 

Efficiency ratio

 

61.51

 

63.27

 

62.46

 

62.89

 

62.96

 

 

 

 

 

 

 

 

 

 

 

 

 

GROWTH

 

 

 

 

 

 

 

 

 

 

 

Total commercial loans, year-to-date (organic annualized)

 

11

%

14

%

15

%

14

%

19

%

Total loans, year-to-date (organic annualized)

 

5

 

4

 

12

 

12

 

13

 

Total net revenues, year-to-date, compared to prior year

 

20

 

23

 

 

(3

)

(7

)

Core earnings per share, year-to-date

 

17

 

19

 

(4

)

(10

)

(15

)

Earnings per share, year-to-date (4)

 

69

 

N/M

 

(18

)

(27

)

(54

)

 

 

 

 

 

 

 

 

 

 

 

 

FINANCIAL DATA (In millions)

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

7,519

 

$

6,571

 

$

6,502

 

$

6,352

 

$

6,311

 

Total earning assets

 

6,740

 

5,993

 

5,923

 

5,765

 

5,700

 

Total investments

 

1,379

 

1,216

 

1,206

 

1,171

 

1,198

 

Total loans

 

5,285

 

4,729

 

4,681

 

4,553

 

4,450

 

Allowance for loan losses

 

37

 

36

 

36

 

35

 

34

 

Total intangible assets

 

321

 

275

 

276

 

277

 

279

 

Total deposits

 

5,322

 

4,720

 

4,655

 

4,563

 

4,479

 

Total stockholders’ equity

 

827

 

716

 

709

 

697

 

690

 

Total core income

 

14.6

 

12.4

 

12.0

 

11.4

 

10.9

 

Total net income

 

10.0

 

8.8

 

11.4

 

12.0

 

11.5

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSET QUALITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs (current quarter annualized)/average loans

 

0.27

%

0.28

%

0.29

%

0.28

%

0.31

%

Allowance for loan losses/total loans

 

0.70

 

0.77

 

0.78

 

0.77

 

0.77

 

 

 

 

 

 

 

 

 

 

 

 

 

CONDITION RATIOS

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity to total assets

 

11.00

%

10.90

%

10.91

%

10.97

%

10.94

%

Tangible stockholders’ equity to tangible assets (3)

 

7.04

 

7.00

 

6.95

 

6.91

 

6.81

 

Investments to total assets

 

18.35

 

18.51

 

18.54

 

18.43

 

18.99

 

Loans/deposits

 

99

 

100

 

101

 

100

 

99

 

 


(1)  Reconciliation of Non-GAAP financial measures, including all references to core and tangible amounts, appear on pages F-9 and F-10.

(2)       All performance ratios are annualized and are based on average balance sheet amounts, where applicable.

(3)       Tangible assets are total assets less total intangible assets.

(4)       N/M means not meaningful.

 

F-6



 

BERKSHIRE HILLS BANCORP, INC.

AVERAGE BALANCES - UNAUDITED - (F-7)

 

 

 

Quarters Ended

 

 

 

June 30,

 

March 31,

 

Dec. 31,

 

Sept. 30,

 

June 30,

 

(In thousands)

 

2015

 

2015

 

2014

 

2014

 

2014

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

Residential mortgages

 

$

1,562,503

 

$

1,469,910

 

$

1,468,271

 

$

1,412,720

 

$

1,379,625

 

Commercial real estate

 

1,889,306

 

1,646,638

 

1,611,343

 

1,579,258

 

1,488,462

 

Commercial and industrial loans

 

886,297

 

806,710

 

733,750

 

716,787

 

703,798

 

Consumer loans

 

821,933

 

765,938

 

782,584

 

763,296

 

729,654

 

Total loans (1) (5)

 

5,160,039

 

4,689,196

 

4,595,948

 

4,472,061

 

4,301,539

 

Securities (2)

 

1,301,918

 

1,176,559

 

1,190,182

 

1,169,765

 

1,225,646

 

Short-term investments and loans held for sale

 

72,003

 

55,652

 

54,843

 

39,496

 

28,426

 

Total earning assets

 

6,533,960

 

5,921,407

 

5,840,973

 

5,681,322

 

5,555,611

 

Goodwill and other intangible assets

 

303,780

 

275,732

 

276,645

 

277,775

 

279,024

 

Other assets

 

357,026

 

300,264

 

304,909

 

305,698

 

311,176

 

Total assets

 

$

7,194,766

 

$

6,497,403

 

$

6,422,527

 

$

6,264,795

 

$

6,145,811

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and stockholders’ equity

 

 

 

 

 

 

 

 

 

 

 

Deposits (4):

 

 

 

 

 

 

 

 

 

 

 

NOW

 

$

460,378

 

$

423,474

 

$

415,806

 

$

417,802

 

$

425,824

 

Money market

 

1,437,428

 

1,408,777

 

1,426,722

 

1,405,454

 

1,448,624

 

Savings

 

606,231

 

502,412

 

479,988

 

480,036

 

481,790

 

Time

 

1,558,350

 

1,419,706

 

1,425,865

 

1,406,914

 

1,152,651

 

Total interest-bearing deposits

 

4,062,387

 

3,754,369

 

3,748,381

 

3,710,206

 

3,508,889

 

Borrowings

 

1,287,319

 

1,106,541

 

1,053,884

 

980,135

 

1,113,431

 

Total interest-bearing liabilities

 

5,349,706

 

4,860,910

 

4,802,265

 

4,690,341

 

4,622,320

 

Non-interest-bearing demand deposits

 

974,160

 

869,780

 

863,795

 

824,489

 

779,775

 

Other liabilities

 

75,487

 

65,453

 

56,805

 

60,088

 

52,712

 

Total liabilities

 

6,399,353

 

5,796,143

 

5,722,865

 

5,574,918

 

5,454,807

 

 

 

 

 

 

 

 

 

 

 

 

 

Total stockholders’ equity

 

795,413

 

701,260

 

699,662

 

689,877

 

691,004

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

7,194,766

 

$

6,497,403

 

$

6,422,527

 

$

6,264,795

 

$

6,145,811

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplementary data

 

 

 

 

 

 

 

 

 

 

 

Total non-maturity deposits (4)

 

$

3,478,197

 

$

3,204,443

 

$

3,186,311

 

$

3,127,781

 

$

3,136,013

 

Total deposits (4)

 

5,036,547

 

4,624,149

 

4,612,176

 

4,534,695

 

4,288,664

 

Fully taxable equivalent income adjustment

 

1,068

 

889

 

887

 

859

 

852

 

Total average tangible equity (3)

 

491,633

 

425,528

 

423,017

 

412,102

 

411,980

 

 

__________________________

 

(1)

Total loans include non-accruing loans.

(2)

Average balances for securities available-for-sale are based on amortized cost.

(3)

Total average tangible equity results from the subtraction of average goodwill and other intangible assets from total average stockholders’ equity.

(4)

The average balances of deposits include the deposits held for sale presented under other liabilities on the consolidated balance sheet.

(5)

The average balances of loans include the loans associated with the Tennessee branch sale presented under loans held for sale on the consolidated balance sheet.

 

F-7



 

BERKSHIRE HILLS BANCORP, INC.

AVERAGE YIELDS  (Fully Taxable Equivalent - Annualized) - UNAUDITED - (F-8)

 

 

 

Quarters Ended

 

 

 

June 30,

 

March 31,

 

Dec. 30,

 

Sept. 30,

 

June 30,

 

 

 

2015

 

2015

 

2014

 

2014

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

Earning assets

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

Residential mortgages

 

4.08

%

3.94

%

3.88

%

3.86

%

3.99

%

Commercial real estate

 

4.46

 

4.12

 

4.18

 

4.26

 

4.20

 

Commercial and industrial loans

 

3.64

 

3.70

 

4.22

 

3.79

 

3.82

 

Consumer loans

 

3.24

 

3.23

 

3.35

 

3.34

 

3.49

 

Total loans

 

4.02

 

3.86

 

3.96

 

3.91

 

3.96

 

Securities

 

2.99

 

3.10

 

3.00

 

2.98

 

3.13

 

Short-term investments and loans held for sale

 

1.13

 

1.40

 

1.37

 

1.65

 

1.40

 

Total earning assets

 

3.77

 

3.67

 

3.73

 

3.70

 

3.76

 

 

 

 

 

 

 

 

 

 

 

 

 

Funding liabilities

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

NOW

 

0.15

 

0.14

 

0.15

 

0.17

 

0.15

 

Money market

 

0.37

 

0.40

 

0.42

 

0.37

 

0.36

 

Savings

 

0.17

 

0.15

 

0.14

 

0.14

 

0.16

 

Time

 

0.91

 

0.92

 

0.91

 

0.91

 

0.98

 

Total interest-bearing deposits

 

0.52

 

0.53

 

0.54

 

0.52

 

0.51

 

Borrowings

 

0.77

 

0.85

 

0.85

 

0.90

 

0.85

 

Total interest-bearing liabilities

 

0.58

 

0.61

 

0.61

 

0.60

 

0.59

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest spread

 

3.19

 

3.06

 

3.12

 

3.10

 

3.17

 

Net interest margin

 

3.30

 

3.18

 

3.23

 

3.20

 

3.26

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of funds (1)

 

0.49

 

0.51

 

0.52

 

0.51

 

0.51

 

Cost of deposits (2)

 

0.42

 

0.43

 

0.44

 

0.43

 

0.42

 

 


(1) Cost of funds includes all deposits and borrowings.

(2) The average cost of deposits include the deposits held for sale.

 

F-8



 

BERKSHIRE HILLS BANCORP, INC.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES - UNAUDITED - (F-9)

 

 

 

 

 

At or for the Quarters Ended

 

 

 

 

 

June 30,

 

March 31,

 

Dec. 31,

 

Sept. 30,

 

June 30,

 

(in thousands)

 

 

 

2015

 

2015

 

2014

 

2014

 

2014

 

Net income

 

 

 

$

10,044

 

$

8,759

 

$

11,398

 

$

11,988

 

$

11,464

 

Adj: Securities gains

 

 

 

(2,384

)

(34

)

 

(245

)

(203

)

Adj: Loss on termination of hedges

 

 

 

 

 

 

 

 

Adj: Merger and acquisition expense

 

 

 

5,665

 

3,275

 

1,708

 

 

52

 

Adj: Restructuring and conversion expense

 

 

 

3,046

 

1,146

 

54

 

238

 

138

 

Adj: Income taxes

 

 

 

(1,815

)

(772

)

(1,114

)

(612

)

(536

)

Total core income

 

(A)

 

$

14,556

 

$

12,374

 

$

12,046

 

$

11,369

 

$

10,915

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenue

 

 

 

$

69,417

 

$

58,055

 

$

60,847

 

$

59,590

 

$

58,835

 

Adj: Securities gains

 

 

 

(2,384

)

(34

)

 

(245

)

(203

)

Total core revenue

 

(B)

 

$

67,033

 

$

58,021

 

$

60,847

 

$

59,345

 

$

58,632

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-interest expense

 

 

 

$

54,025

 

$

45,148

 

$

41,676

 

$

39,687

 

$

39,263

 

Less: Total non-core expense (see above)

 

 

 

(8,711

)

(4,421

)

(1,762

)

(238

)

(190

)

Core non-interest expense

 

(C)

 

$

45,314

 

$

40,727

 

$

39,914

 

$

39,449

 

$

39,073

 

 

(in millions, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

Total average assets

 

(D)

 

$

7,195

 

$

6,497

 

$

6,423

 

$

6,265

 

$

6,146

 

Total average stockholders’ equity

 

(E)

 

795

 

701

 

700

 

690

 

691

 

Total average tangible stockholders’ equity

 

(F)

 

492

 

426

 

423

 

412

 

412

 

Total tangible stockholders’ equity, period-end (1)

 

(G)

 

507

 

441

 

433

 

420

 

411

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total common shares outstanding, period-end (thousands)

 

(H)

 

29,521

 

25,253

 

25,183

 

25,173

 

25,115

 

Average diluted shares outstanding (thousands)

 

(I)

 

28,461

 

24,955

 

24,912

 

24,861

 

24,809

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core earnings per share, diluted

 

(A/I)

 

$

0.51

 

$

0.50

 

$

0.48

 

$

0.46

 

$

0.44

 

Tangible book value per share, period-end

 

(G/H)

 

$

17.16

 

$

17.46

 

$

17.19

 

$

16.67

 

$

16.40

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performance ratios (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

Core return on assets

 

(A/D)

 

0.81

%

0.76

%

0.75

%

0.73

%

0.71

%

Core return on equity

 

(A/E)

 

7.32

 

7.06

 

6.89

 

6.59

 

6.32

 

Core return on tangible equity (3)

 

(A/F)

 

12.30

 

12.14

 

11.96

 

11.76

 

11.34

 

Efficiency ratio

 

(C-L)/(B+J+M)

 

61.51

 

63.27

 

62.46

 

62.89

 

62.96

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplementary data (in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax benefit - tax-advantaged investments (4)

 

(J)

 

$

4,034

 

$

4,034

 

$

570

 

$

555

 

$

555

 

Non-interest income charge - tax-advantaged investments (5)

 

(K)

 

(2,851

)

(2,851

)

(417

)

(417

)

(417

)

Net income on tax-advantaged investments

 

(J+K)

 

1,183

 

1,183

 

153

 

138

 

138

 

Intangible amortization

 

(L)

 

934

 

901

 

996

 

1,236

 

1,274

 

Fully taxable equivalent income adjustment

 

(M)

 

1,068

 

889

 

887

 

859

 

852

 

 


(1)         Total tangible stockholders’ equity is computed by taking total stockholders’ equity less the intangible assets at period-end.

(2)         Ratios are annualized and based on average balance sheet amounts, where applicable. Quarterly data may not sum to year-to-date data due to rounding.

(3)         Core return on tangible equity is computed by dividing the total core income adjusted for the tax-affected amortization of intangible assets, assuming a 40% marginal rate, by tangible equity.

(4)         The tax benefit is the direct reduction to the income tax provision due to tax credits and deductions generated from investments in historic rehabilitation, low-income housing, new market projects, and renewable energy projects.

(5)         The non-interest income charge is the reduction to the tax-advantaged investments, which are incurred as the tax credits are generated.

 

F-9



 

BERKSHIRE HILLS BANCORP, INC.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES - UNAUDITED - (F-10)

 

 

 

 

 

As of or at Six Months Ended

 

 

 

 

 

June 30,

 

June 30,

 

(Dollars in thousands)

 

 

 

2015

 

2014

 

Net income

 

 

 

$

18,803

 

$

10,358

 

Adj: Securities gains

 

 

 

(2,418

)

(237

)

Adj: Loss on termination of hedges

 

 

 

 

8,792

 

Adj: Merger and acquisition expenses

 

 

 

8,940

 

3,689

 

Adj: Restructuring and conversion expenses

 

 

 

4,192

 

2,803

 

Adj: Out-of-period adjustment (1) 

 

 

 

 

1,381

 

Adj: Income taxes

 

 

 

(2,587

)

(5,459

)

Total core income

 

(A)

 

$

26,930

 

$

21,327

 

Total revenue

 

 

 

127,472

 

$

106,024

 

Adj: Securities gains

 

 

 

(2,418

)

(237

)

Adj: Loss on termination of hedges

 

 

 

 

8,792

 

Adj: Out-of-period adjustment (1) 

 

 

 

 

1,381

 

Total core revenue

 

(B)

 

$

125,054

 

$

115,960

 

Total non-interest expense

 

 

 

$

99,173

 

$

84,623

 

Less: Total non-core expense (see above)

 

 

 

(13,132

)

(6,492

)

Core non-interest expense

 

(C)

 

$

86,041

 

$

78,131

 

 

(Dollars in millions, except per share data)

 

 

 

 

 

 

 

Total average assets

 

(D)

 

$

6,846

 

$

5,999

 

Total average stockholders’ equity

 

(E)

 

748

 

692

 

Total average tangible stockholders’ equity

 

(F)

 

459

 

413

 

Total tangible stockholders’ equity, period-end (2)

 

(G)

 

507

 

411

 

Total common shares outstanding, period-end (thousands)

 

(H)

 

29,521

 

25,115

 

Average diluted shares outstanding (thousands) (3)

 

(I)

 

26,713

 

24,821

 

Core earnings per common share, diluted

 

(A/I)

 

$

1.01

 

$

0.86

 

Tangible book value per common share, period-end

 

(G/H)

 

$

17.16

 

$

16.40

 

 

 

 

 

 

 

 

 

Performance ratios (4)

 

 

 

 

 

 

 

Core return on assets

 

(A/D)

 

0.79

%

0.71

%

Core return on equity

 

(A/E)

 

7.20

 

6.17

 

Core return on tangible equity (5)

 

(A/F)

 

12.23

 

11.09

 

Efficiency ratio

 

(C-L)/(B+J+M)

 

62.34

 

63.68

 

 

 

 

 

 

 

 

 

Supplementary data

 

 

 

 

 

 

 

Tax benefit - tax-advantaged investments (6)

 

(J)

 

$

8,068

 

$

1,110

 

Non-interest income charge - tax-advantaged investments (7)

 

(K)

 

(5,703

)

(834

)

Net income on tax-advantaged investments

 

(J+K)

 

2,365

 

276

 

Intangible amortization

 

(L)

 

1,835

 

2,580

 

Fully taxable equivalent income adjustment

 

(M)

 

1,957

 

1,570

 

 

 

 

 

 

 

 

 

GAAP return on assets

 

 

 

0.55

%

0.35

%

GAAP return on equity

 

 

 

5.03

 

3.00

 

Net interest margin

 

 

 

3.24

 

3.31

 

 


(1)         The out of period adjustment shown above relates to interest income earned on loans acquired in bank acquisitions.

(2)         Total tangible stockholders’ equity is computed by taking total stockholders’ equity less the intangible assets at period-end.

(3)         Average diluted shares computed for core earnings per share differ from GAAP average diluted shares, in the first quarter of 2014, due to the GAAP net loss compared to core net income for the period.

(4)         Ratios are annualized and based on average balance sheet amounts, where applicable. Quarterly data may not sum to year-to-date data due to rounding.

(5)         Core return on tangible equity is computed by dividing the total core income adjusted for the tax-affected amortization of intangible assets, assuming a 40% marginal rate, by tangible equity.

(6)         The tax benefit is the direct reduction to the income tax provision due to tax credits and deductions generated from investments in historic rehabilitation, low-income housing, new market projects, and renewable energy projects.

(7)         The non-interest income charge is the reduction to the tax-advantaged investments, which are incurred as the tax credits are generated.

 

F-10




Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

SEC Filings